Payment Date: 06/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
Bank of America, FSB, Master Servicer
------------------------------------------------------------
Class Information Current Payment Information
- ----------------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Interest
Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls
- ----------------------------------------------------------------------------------------------------------------------------------
Senior A1 10,000,000.00 7.750000% 103,626.53 64,583.33 168,209.86 0.00 0.00
A2 119,175,000.00 7.750000% 551,079.51 769,671.88 1,320,751.38 0.00 0.00
A3 10,822,000.00 7.750000% 0.00 0.00 0.00 0.00 0.00
A4 19,000,000.00 7.750000% 0.00 122,708.33 122,708.33 0.00 0.00
A5 12,410,000.00 7.750000% 0.00 80,147.92 80,147.92 0.00 0.00
A6 20,000,000.00 7.750000% 0.00 129,166.67 129,166.67 0.00 0.00
APO 592,302.94 0.000000% 564.80 0.00 564.80 0.00 0.00
Residual AR 100.00 7.750000% 100.00 0.65 100.65 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,300,000.00 7.750000% 2,703.61 27,770.83 30,474.45 0.00 0.00
B2 1,500,000.00 7.750000% 943.12 9,687.50 10,630.62 0.00 0.00
B3 900,000.00 7.750000% 565.87 5,812.50 6,378.37 0.00 0.00
B4 500,000.00 7.750000% 314.37 3,229.17 3,543.54 0.00 0.00
B5 400,000.00 7.750000% 251.50 2,583.33 2,834.83 0.00 0.00
B6 400,659.23 7.750000% 251.91 2,587.59 2,839.50 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 200,000,062.17 - 660,401.23 1,217,949.70 1,878,350.93 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 9,896,373.47 0.00
A2 118,623,920.49 0.00
A3 10,891,892.08 0.00
A4 19,000,000.00 0.00
A5 12,410,000.00 0.00
A6 20,000,000.00 0.00
APO 591,738.14 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 4,297,296.39 0.00
B2 1,499,056.88 0.00
B3 899,434.13 0.00
B4 499,685.63 0.00
B5 399,748.50 0.00
B6 400,407.32 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 199,409,553.02 -
- --------------------------------------------------------------------------------
Payment Date: 06/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
Bank of America, FSB, Master Servicer
------------------------------------------------------------
Class Information Current Payment Information
Factors per $1,000
- ------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru CUSIP Principal Interest Ending Cert./
Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Senior A1 10,000,000.00 7.750000% 060506MT6 10.362653 6.458333 989.637347
A2 119,175,000.00 7.750000% 060506MU3 4.624120 6.458333 995.375880
A3 10,822,000.00 7.750000% 060506MV1 0.000000 0.000000 1,006.458333
A4 19,000,000.00 7.750000% 060506MW9 0.000000 6.458333 1,000.000000
A5 12,410,000.00 7.750000% 060506MX7 0.000000 6.458333 1,000.000000
A6 20,000,000.00 7.750000% 060506MY5 0.000000 6.458333 1,000.000000
APO 592,302.94 0.000000% 060506MZ2 0.953564 0.000000 999.046436
Residual AR 100.00 7.750000% 060506NA6 1,000.000000 6.458333 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,300,000.00 7.750000% 060506NB4 0.628747 6.458333 999.371253
B2 1,500,000.00 7.750000% 060506NC2 0.628747 6.458333 999.371253
B3 900,000.00 7.750000% 060506ND0 0.628747 6.458333 999.371253
B4 500,000.00 7.750000% 060506NE8 0.628747 6.458333 999.371253
B5 400,000.00 7.750000% 060506NF5 0.628747 6.458333 999.371253
B6 400,659.23 7.750000% 060506NG3 0.628747 6.458333 999.371253
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 200,000,062.17 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 199,409,553.02 199,409,553.02
Loan count 555 555
Avg loan rate 8.410658% 8.41
Prepay amount 464,659.82 464,659.82
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 113,185.02 113,185.02
Sub servicer fees 0.00 0.00
Trustee fees 750.00 750.00
Agg advances N/A N/A
Adv this period 0.00 0.00
- --------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
- --------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00
Cumulative losses 0.00 0.00
Coverage Amounts Total
- ---------------- -----
Bankruptcy 0.00 0.00
Fraud 4,000,001.24 4,000,001.24
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 96.002086% 100.000000% 191,999,402.94
-----------------------------------------------------------------------------
Junior 3.997914% 0.000000% 7,995,628.84
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 0 0.00
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 0 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
REO INFORMATION
- --------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 0.00
Current Total Outstanding Number of Loans: 0
- --------------------------------------------------------------------------------
OTHER INFORMATION
- --------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 1,878,350.93 1,878,350.93
Principal remittance amount 660,401.23 660,401.23
Interest remittance amount 1,217,949.70 1,217,949.70